close
How does this work?
A valuation is an assessment of the value of one share in a company, it is not necessarily the same as the price listed in the sharemarket. You can use a variety of methods to value a company, Valuecruncher uses Discounted Cash Flow (DCF) analysis to help people create the valuations you see below.
Valuecruncher Valuation
85.63%
from latest share price
Your Last Valuation
| Valuation | Compared to price | Member |
 Created
|
Views |
|---|---|---|---|---|
| $42.51 |
85.63%
|
Valuecruncher | 09 Jan 2009 | 0 |
| $26.45 |
23.77%
|
TheCrunchBlog | 29 Oct 2008 | 131 |
| $25.04 |
8.63%
|
GordonGekko | 24 Oct 2008 | 26 |
Price History
Recent Comments
Company Details
| Updated: | 1 hour ago |
| Ticker: | DIS |
| Market: | NYSE |
This valuation is part of this blog post:
http://blog.valuecruncher.com/2008/10/running-the-numbers-placing-an-intrinsic-value-on-micky-mouse-dis/
Assumptions
Revenue: Reuters aggregates 18 analysts covering $DIS and these analysts have a mean estimate of 2009 revenues of US$38.9 billion. For our analysis we have used US$38.5 billion in 2009, US$40.0 billion in 2010 and US$41.0 billion in 2011.
Profitability: We have used an EBITDA margin of 20.0% flat to 2011. Reuters has $DIS‘s EBITD margin at 24.3% last year and 19.1% over the last five-years.
Capital Expenditure: We have assumed capital expenditures of US$1.75 billion per annum moving forward.
Discount Rate: 10.0%.
Terminal Growth Rate: 3.0%.
Our analysis incorporates the cash and debt the $DIS balance sheet – Valuecruncher calculates a net debt number.